Smothong Group PCL (BKK:SMO)
Thailand · Delayed Price · Currency is THB 4.060
-0.060 (-1.46%)
At close: May 22, 2026
Smothong Group PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 10,746 | 9,877 | 6,253 | 5,883 | 6,811 | 5,834 |
Other Revenue | 10.86 | 12.56 | 7.33 | 11.07 | 59.42 | 10.57 |
| 10,757 | 9,890 | 6,260 | 5,894 | 6,870 | 5,844 | |
Revenue Growth (YoY) | 47.41% | 57.98% | 6.21% | -14.21% | 17.56% | - |
Cost of Revenue | 9,561 | 8,812 | 5,636 | 5,335 | 6,436 | 5,443 |
Gross Profit | 1,196 | 1,078 | 623.76 | 558.7 | 434.88 | 400.92 |
Selling, General & Admin | 431.09 | 400.32 | 285.92 | 277.17 | 256.8 | 211.55 |
Operating Expenses | 431.09 | 400.32 | 285.92 | 277.17 | 256.8 | 211.55 |
Operating Income | 764.42 | 677.81 | 337.85 | 281.53 | 178.08 | 189.37 |
Interest Expense | -53.96 | -58.51 | -48.49 | -33.45 | -29.71 | -24.48 |
Interest & Investment Income | 1.74 | 1.74 | 2.29 | 1.6 | 1.34 | 1.67 |
Currency Exchange Gain (Loss) | -1.2 | 37.26 | 7.69 | -27.51 | -13.16 | -0 |
EBT Excluding Unusual Items | 711.26 | 658.3 | 299.34 | 222.18 | 136.55 | 166.56 |
Pretax Income | 755.8 | 702.84 | 300.27 | 222.18 | 136.55 | 166.56 |
Income Tax Expense | 18.19 | 23.95 | 40.47 | 3.4 | 7.03 | -1.41 |
Earnings From Continuing Operations | 737.61 | 678.89 | 259.8 | 218.78 | 129.52 | 167.96 |
Minority Interest in Earnings | 0.02 | 0.03 | 0.02 | -0.35 | -8.89 | -0.17 |
Net Income | 737.64 | 678.92 | 259.82 | 218.43 | 120.63 | 167.79 |
Net Income to Common | 737.64 | 678.92 | 259.82 | 218.43 | 120.63 | 167.79 |
Net Income Growth | 62.12% | 161.30% | 18.95% | 81.07% | -28.11% | - |
Shares Outstanding (Basic) | 797 | 725 | 688 | 688 | 688 | 688 |
Shares Outstanding (Diluted) | 797 | 725 | 688 | 688 | 688 | 688 |
Shares Change (YoY) | 15.83% | 5.25% | - | - | - | - |
EPS (Basic) | 0.93 | 0.94 | 0.38 | 0.32 | 0.18 | 0.24 |
EPS (Diluted) | 0.93 | 0.94 | 0.38 | 0.32 | 0.18 | 0.24 |
EPS Growth | 39.96% | 148.26% | 18.95% | 81.07% | -28.11% | - |
Free Cash Flow | -641.87 | 159.81 | -101.18 | 338.2 | 311.81 | -7.6 |
Free Cash Flow Per Share | -0.81 | 0.22 | -0.15 | 0.49 | 0.45 | -0.01 |
Dividend Per Share | 0.350 | 0.350 | 0.175 | 0.120 | 0.250 | 0.200 |
Dividend Growth | 16.67% | 100.00% | 45.83% | -52.00% | 25.00% | - |
Gross Margin | 11.11% | 10.90% | 9.96% | 9.48% | 6.33% | 6.86% |
Operating Margin | 7.11% | 6.85% | 5.40% | 4.78% | 2.59% | 3.24% |
Profit Margin | 6.86% | 6.87% | 4.15% | 3.71% | 1.76% | 2.87% |
Free Cash Flow Margin | -5.97% | 1.62% | -1.62% | 5.74% | 4.54% | -0.13% |
EBITDA | 966.92 | 874.82 | 513.28 | 433.47 | 327.37 | 323.16 |
EBITDA Margin | 8.99% | 8.85% | 8.20% | 7.35% | 4.76% | 5.53% |
D&A For EBITDA | 202.5 | 197 | 175.43 | 151.94 | 149.28 | 133.79 |
EBIT | 764.42 | 677.81 | 337.85 | 281.53 | 178.08 | 189.37 |
EBIT Margin | 7.11% | 6.85% | 5.40% | 4.78% | 2.59% | 3.24% |
Effective Tax Rate | 2.41% | 3.41% | 13.48% | 1.53% | 5.15% | - |
Revenue as Reported | 10,838 | 9,972 | 6,269 | 5,894 | 6,870 | 5,844 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.